|
End-of-day quote
Thailand S.E.
2026-09-07
|
5-day change | 1st Jan Change | ||
| 2.920 THB | -0.68% |
|
-2.67% | - |
Company Valuation: Masan Group Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 201,872,240 | 132,406,405 | 95,866,508 | 100,684,613 | 111,335,490 | 99,189,800 | - | - |
| Change | - | -34.41% | -27.6% | 5.03% | 10.58% | -10.91% | - | - |
| Enterprise Value (EV) 1 | 237,412,310 | 132,406,405 | 148,519,293 | 140,943,541 | 164,110,818 | 149,661,442 | 144,220,618 | 134,751,521 |
| Change | - | -44.23% | 12.17% | -5.1% | 16.44% | -8.8% | -3.64% | -6.57% |
| P/E | 23.5x | 37x | 228x | 52x | 28.4x | 13.2x | 10.4x | 8.61x |
| PBR | 6.14x | - | 3.61x | 3.33x | 3.15x | 2.35x | 1.89x | 1.64x |
| PEG | - | -0.6x | -2.6x | 0x | 0x | 0.1x | 0.4x | 0.4x |
| Capitalization / Revenue | 2.28x | 1.74x | 1.23x | 1.21x | 1.36x | 0.89x | 0.84x | 0.76x |
| EV / Revenue | 2.68x | 1.74x | 1.9x | 1.69x | 2.01x | 1.35x | 1.23x | 1.04x |
| EV / EBITDA | 21.8x | 14.6x | 17.9x | 13.7x | 14.8x | 9.35x | 7.87x | 6.73x |
| EV / EBIT | 37.8x | 28.4x | 35.5x | 22.8x | 21.4x | 12.6x | 10.6x | 9.5x |
| EV / FCF | - | - | -85.9x | 21.9x | -337x | 79.8x | 14.4x | 14.2x |
| FCF Yield | - | - | -1.16% | 4.56% | -0.3% | 1.25% | 6.95% | 7.06% |
| Dividend per Share 2 | - | - | - | - | - | 1,080 | 1,329 | 1,608 |
| Rate of return | - | - | - | - | - | 1.57% | 1.94% | 2.34% |
| EPS 2 | 6,058 | 2,511 | 294 | 1,345 | 2,710 | 5,215 | 6,619 | 7,971 |
| Distribution rate | - | - | - | - | - | 20.7% | 20.1% | 20.2% |
| Net sales 1 | 88,628,767 | 76,189,225 | 78,251,619 | 83,177,720 | 81,621,329 | 111,053,641 | 117,614,738 | 129,699,370 |
| EBITDA 1 | 10,915,173 | 9,075,694 | 8,302,418 | 10,306,344 | 11,092,993 | 16,007,657 | 18,326,223 | 20,018,481 |
| EBIT 1 | 6,283,494 | 4,669,171 | 4,178,755 | 6,173,389 | 7,664,287 | 11,919,266 | 13,645,183 | 14,179,043 |
| Net income 1 | 8,562,882 | 3,566,996 | 418,695 | 1,999,059 | 4,108,306 | 7,669,019 | 9,334,756 | 11,325,563 |
| Net Debt 1 | 35,540,070 | - | 52,652,785 | 40,258,928 | 52,775,328 | 50,471,641 | 45,030,818 | 35,561,721 |
| Reference price 2 | 142,500.00 | 93,000.00 | 67,000.00 | 70,000.00 | 77,000.00 | 68,600.00 | 68,600.00 | 68,600.00 |
| Nbr of stocks (in thousands) | 1,416,647 | 1,423,725 | 1,430,843 | 1,438,352 | 1,445,915 | 1,445,915 | - | - |
| Announcement Date | 1/27/22 | 1/28/23 | 1/30/24 | 1/24/25 | 1/24/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.62x | 2.81x | 14.03x | 4.01% | 249B | |
| 19.51x | 2.46x | 14.67x | 3.36% | 78.21B | |
| 16.93x | 1.77x | 9.97x | 3.69% | 47.64B | |
| 15.67x | 0.56x | 10.17x | 2.46% | 40.78B | |
| 20.96x | 3.18x | 12.93x | 3.34% | 34.79B | |
| 35.46x | 3.08x | 17.84x | 1.04% | 31.65B | |
| -15.21x | 1.89x | 9.38x | 6.46% | 29.47B | |
| 65.78x | 10.1x | 41.87x | 1.16% | 29B | |
| Average | 22.47x | 3.23x | 16.36x | 3.19% | 67.54B | |
| Weighted average by Cap. | 21.12x | 2.88x | 14.86x | 3.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MSN Stock
- MSN19 Stock
- Valuation Masan Group Corporation
Select your edition
All financial news and data tailored to specific country editions
